Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $108k initial cash invested.
-2.78%
Cash On Cash
6.03%
Cap Rate
0.96
DSCR
$3,860
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $4,111 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$4,111
Mortgage P&I
59%
$2,259
Property Taxes
10%
$390
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425